Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.42% first-year return on $76,779 initial cash invested.
-10.42%
Cash On Cash
3.4%
Cap Rate
0.57
DSCR
$1,947
Rent
-$667
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,779
Downpayment
20%
$55,980
Closing costs
1%
$2,799
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,947
Total Expenses
$2,614
Mortgage P&I
71%
$1,383
Property Taxes
10%
$198
Home Insurance
5%
$98
HOA
0%
$0
Property Management
15%
$292
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$487